Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.27% first-year return on $47,439 initial cash invested.
-6.27%
Cash On Cash
5.27%
Cap Rate
0.87
DSCR
$1,872
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,872 income − $2,120 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,439
Downpayment
20%
$45,180
Closing costs
1%
$2,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,872
Total Expenses
$2,120
Mortgage P&I
61%
$1,147
Property Taxes
22%
$406
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0